260 New Ave Athens, Georgia, 30601-1853
3 bed • 2 bath • 7 guests • $435,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$48,209
Profit (Cash Flow)
-$1,079
Cap Rate
6.5%
Annual Revenue
AirDNA projects $197/night at 67% occupancy ($48,209)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.99% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.99%
Cap Rate
6.49%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$20,646
Deductible property tax
$4,307
Your total deduction
$62,252
Your adjusted annual income
$150,000 - $62,252 = $87,748
Taxes on $87,748 (30%)
$26,324
Your old tax bill
$45,000
Your new tax bill
$26,324
Estimated tax savings
$18,676
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com